[SMISCOR] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	86,266	69,345	81,874	67,447	78,850	67,891	61,606	5.76%
YoY %	24.40%	-15.30%	21.39%	-14.46%	16.14%	10.20%	-	-
Horiz. %	140.03%	112.56%	132.90%	109.48%	127.99%	110.20%	100.00%	-
PBT	9,794	4,459	1,267	-1,960	2,619	-708	1,739	33.36%
YoY %	119.65%	251.93%	164.64%	-174.84%	469.92%	-140.71%	-	-
Horiz. %	563.20%	256.41%	72.86%	-112.71%	150.60%	-40.71%	100.00%	-
Tax	-1,209	-2,161	-1,374	-629	-668	488	-1,066	2.11%
YoY %	44.05%	-57.28%	-118.44%	5.84%	-236.89%	145.78%	-	-
Horiz. %	113.41%	202.72%	128.89%	59.01%	62.66%	-45.78%	100.00%	-
NP	8,585	2,298	-107	-2,589	1,951	-220	673	52.82%
YoY %	273.59%	2,247.66%	95.87%	-232.70%	986.82%	-132.69%	-	-
Horiz. %	1,275.63%	341.46%	-15.90%	-384.70%	289.90%	-32.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,922	2,298	39	-1,583	2,397	194	610	49.87%
YoY %	201.22%	5,792.31%	102.46%	-166.04%	1,135.57%	-68.20%	-	-
Horiz. %	1,134.75%	376.72%	6.39%	-259.51%	392.95%	31.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.34%	48.46%	108.45%	-	25.51%	-	61.30%	-
YoY %	-74.54%	-55.32%	0.00%	-	0.00%	-	-	-
Horiz. %	20.13%	79.05%	176.92%	-	41.62%	-	100.00%	-
Total Cost	77,681	67,047	81,981	70,036	76,899	68,111	60,933	4.12%
YoY %	15.86%	-18.22%	17.06%	-8.92%	12.90%	11.78%	-	-
Horiz. %	127.49%	110.03%	134.54%	114.94%	126.20%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,319	62,106	62,907	62,413	65,464	63,526	13,569	30.58%
YoY %	8.39%	-1.27%	0.79%	-4.66%	3.05%	368.17%	-	-
Horiz. %	496.12%	457.71%	463.61%	459.97%	482.45%	468.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	67,319	62,106	62,907	62,413	65,464	63,526	13,569	30.58%
YoY %	8.39%	-1.27%	0.79%	-4.66%	3.05%	368.17%	-	-
Horiz. %	496.12%	457.71%	463.61%	459.97%	482.45%	468.17%	100.00%	-
NOSH	42,339	42,538	44,615	43,953	44,838	44,736	9,230	28.88%
YoY %	-0.47%	-4.66%	1.51%	-1.97%	0.23%	384.68%	-	-
Horiz. %	458.71%	460.87%	483.37%	476.20%	485.79%	484.68%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.95%	3.31%	-0.13%	-3.84%	2.47%	-0.32%	1.09%	-
YoY %	200.60%	2,646.15%	96.61%	-255.47%	871.88%	-129.36%	-	-
Horiz. %	912.84%	303.67%	-11.93%	-352.29%	226.61%	-29.36%	100.00%	-
ROE	10.28%	3.70%	0.06%	-2.54%	3.66%	0.31%	4.50%	-
YoY %	177.84%	6,066.67%	102.36%	-169.40%	1,080.65%	-93.11%	-	-
Horiz. %	228.44%	82.22%	1.33%	-56.44%	81.33%	6.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	203.75	163.02	183.51	153.45	175.85	151.76	667.40	-17.93%
YoY %	24.98%	-11.17%	19.59%	-12.74%	15.87%	-77.26%	-	-
Horiz. %	30.53%	24.43%	27.50%	22.99%	26.35%	22.74%	100.00%	-
EPS	16.35	5.40	0.09	-3.60	5.35	0.43	6.61	16.28%
YoY %	202.78%	5,900.00%	102.50%	-167.29%	1,144.19%	-93.49%	-	-
Horiz. %	247.35%	81.69%	1.36%	-54.46%	80.94%	6.51%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.59	1.46	1.41	1.42	1.46	1.42	1.47	1.31%
YoY %	8.90%	3.55%	-0.70%	-2.74%	2.82%	-3.40%	-	-
Horiz. %	108.16%	99.32%	95.92%	96.60%	99.32%	96.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 43,953
RPS	192.56	154.79	182.75	150.55	176.00	151.54	137.51	5.76%
YoY %	24.40%	-15.30%	21.39%	-14.46%	16.14%	10.20%	-	-
Horiz. %	140.03%	112.57%	132.90%	109.48%	127.99%	110.20%	100.00%	-
EPS	15.45	5.13	0.09	-3.53	5.35	0.43	1.36	49.90%
YoY %	201.17%	5,600.00%	102.55%	-165.98%	1,144.19%	-68.38%	-	-
Horiz. %	1,136.03%	377.21%	6.62%	-259.56%	393.38%	31.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.5027	1.3863	1.4042	1.3932	1.4613	1.418	0.3029	30.57%
YoY %	8.40%	-1.27%	0.79%	-4.66%	3.05%	368.14%	-	-
Horiz. %	496.10%	457.68%	463.59%	459.95%	482.44%	468.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.58	0.59	0.38	0.58	0.49	0.49	0.87	-
P/RPS	0.28	0.36	0.21	0.38	0.28	0.32	0.13	13.63%
YoY %	-22.22%	71.43%	-44.74%	35.71%	-12.50%	146.15%	-	-
Horiz. %	215.38%	276.92%	161.54%	292.31%	215.38%	246.15%	100.00%	-
P/EPS	3.55	10.92	434.71	-16.10	9.17	113.00	13.17	-19.61%
YoY %	-67.49%	-97.49%	2,800.06%	-275.57%	-91.88%	758.01%	-	-
Horiz. %	26.96%	82.92%	3,300.76%	-122.25%	69.63%	858.01%	100.00%	-
EY	28.19	9.16	0.23	-6.21	10.91	0.88	7.60	24.40%
YoY %	207.75%	3,882.61%	103.70%	-156.92%	1,139.77%	-88.42%	-	-
Horiz. %	370.92%	120.53%	3.03%	-81.71%	143.55%	11.58%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.40	0.27	0.41	0.34	0.35	0.59	-7.90%
YoY %	-10.00%	48.15%	-34.15%	20.59%	-2.86%	-40.68%	-	-
Horiz. %	61.02%	67.80%	45.76%	69.49%	57.63%	59.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	28/08/09	28/08/08	24/08/07	18/08/06	26/08/05	27/08/04	-
Price	0.55	0.52	0.38	0.51	0.45	0.45	0.75	-
P/RPS	0.27	0.32	0.21	0.33	0.26	0.30	0.11	16.13%
YoY %	-15.62%	52.38%	-36.36%	26.92%	-13.33%	172.73%	-	-
Horiz. %	245.45%	290.91%	190.91%	300.00%	236.36%	272.73%	100.00%	-
P/EPS	3.36	9.63	434.71	-14.16	8.42	103.77	11.35	-18.35%
YoY %	-65.11%	-97.78%	3,169.99%	-268.17%	-91.89%	814.27%	-	-
Horiz. %	29.60%	84.85%	3,830.04%	-124.76%	74.19%	914.27%	100.00%	-
EY	29.73	10.39	0.23	-7.06	11.88	0.96	8.81	22.46%
YoY %	186.14%	4,417.39%	103.26%	-159.43%	1,137.50%	-89.10%	-	-
Horiz. %	337.46%	117.93%	2.61%	-80.14%	134.85%	10.90%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.36	0.27	0.36	0.31	0.32	0.51	-6.07%
YoY %	-2.78%	33.33%	-25.00%	16.13%	-3.12%	-37.25%	-	-
Horiz. %	68.63%	70.59%	52.94%	70.59%	60.78%	62.75%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos